[MAGNI] YoY TTM Result on 31-Oct-2006 [#2]

Stock
[MAGNI] MAGNI-TECH INDUSTRIES BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -20.0%
YoY- -10.77%
Quarter Report
Latest QR
Upcoming QR
MAGNI's Result
MAGNI's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 391,513 358,702 331,528 93,463 94,330 95,207 83,700 29.29%
PBT 16,840 13,317 14,317 1,153 1,184 1,988 6,397 17.48%
Tax -4,479 -3,182 -3,602 -333 -265 -454 -2,274 11.94%
NP 12,361 10,135 10,715 820 919 1,534 4,123 20.06%
-
NP to SH 12,364 10,139 10,720 820 919 1,534 4,123 20.06%
-
Tax Rate 26.60% 23.89% 25.16% 28.88% 22.38% 22.84% 35.55% -
Total Cost 379,152 348,567 320,813 92,643 93,411 93,673 79,577 29.68%
-
Net Worth 137,896 135,803 128,334 81,097 61,486 81,364 83,667 8.67%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 5,175 4,575 3,774 1,224 2,206 5,346 - -
Div Payout % 41.86% 45.12% 35.21% 149.34% 240.15% 348.51% - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 137,896 135,803 128,334 81,097 61,486 81,364 83,667 8.67%
NOSH 103,681 103,666 103,495 60,975 61,486 61,176 61,520 9.08%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 3.16% 2.83% 3.23% 0.88% 0.97% 1.61% 4.93% -
ROE 8.97% 7.47% 8.35% 1.01% 1.49% 1.89% 4.93% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 377.61 346.01 320.33 153.28 153.42 155.63 136.05 18.52%
EPS 11.92 9.78 10.36 1.34 1.49 2.51 6.70 10.06%
DPS 5.00 4.41 3.65 2.00 3.59 8.74 0.00 -
NAPS 1.33 1.31 1.24 1.33 1.00 1.33 1.36 -0.37%
Adjusted Per Share Value based on latest NOSH - 60,975
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 90.36 82.79 76.52 21.57 21.77 21.97 19.32 29.28%
EPS 2.85 2.34 2.47 0.19 0.21 0.35 0.95 20.07%
DPS 1.19 1.06 0.87 0.28 0.51 1.23 0.00 -
NAPS 0.3183 0.3134 0.2962 0.1872 0.1419 0.1878 0.1931 8.67%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.98 0.82 1.07 0.79 0.93 1.23 1.43 -
P/RPS 0.26 0.24 0.33 0.52 0.61 0.79 1.05 -20.73%
P/EPS 8.22 8.38 10.33 58.74 62.22 49.05 21.34 -14.68%
EY 12.17 11.93 9.68 1.70 1.61 2.04 4.69 17.20%
DY 5.10 5.38 3.41 2.53 3.86 7.10 0.00 -
P/NAPS 0.74 0.63 0.86 0.59 0.93 0.92 1.05 -5.65%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 30/12/08 31/12/07 15/12/06 28/12/05 20/12/04 30/12/03 -
Price 0.94 0.79 1.00 0.85 0.79 1.19 1.40 -
P/RPS 0.25 0.23 0.31 0.55 0.51 0.76 1.03 -21.00%
P/EPS 7.88 8.08 9.65 63.21 52.86 47.46 20.89 -14.98%
EY 12.69 12.38 10.36 1.58 1.89 2.11 4.79 17.61%
DY 5.32 5.59 3.65 2.35 4.54 7.34 0.00 -
P/NAPS 0.71 0.60 0.81 0.64 0.79 0.89 1.03 -6.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment